Ador Welding Peer Comparison

NSE: ADORWELD | BSE: 517041

₹1,731.80

₹96.20 (5.88%)

As on 31-Aug-2026 12:19IST

Market cap

₹3,031 Cr

Revenue (TTM)

₹1,198 Cr

P/E Ratio

26.7

P/B Ratio

5.2

Div. Yield

1.3 %

Edit

	Ador Welding	Esab India	Shivalik Bimetal	Diffusion Engineers	GEE
Market cap (₹ Cr)	3,031	9,387	6,078	1,736	689
Revenue (₹ Cr)	1,198	1,577	616	436	393
Net Profit (₹ Cr)	113.53	221.89	101.01	49.14	18.87
Net Margin (%)	9.26	14.01	16.04	10.93	4.78
RoE (%)	22.11	49.11	23.02	14.00	8.70
Price to Earnings	26.69	42.30	57.29	31.72	36.50
Price-To-Book	5.21	19.33	11.87	4.16	4.86

Income Statement (₹ Cr)

	Ador Welding	Esab India	Shivalik Bimetal	Diffusion Engineers	GEE
Operating Revenue	1,193.54	1,577.25	616.46	436.07	392.82
Total Income	1,223.27	1,584.18	629.91	449.67	394.30
Total Expenditure	1,040.82	1,287.39	474.48	375.36	355.97
EBITDA	152.72	289.86	141.98	60.71	36.85
Depreciation	19.57	17.41	14.50	7.10	3.82
EBIT	133.15	272.45	127.48	53.61	33.03
Interest	2.17	1.71	4.97	2.53	8.06
Other Income	29.73	6.93	13.45	13.60	1.48
Exceptional Items	-8.31	17.26	-0.66	-0.70	0.36
Profit before Tax	152.40	294.93	135.29	63.99	26.81
Provision for Tax	38.80	73.04	34.28	14.85	7.94
Profit after Tax	113.60	221.89	101.01	49.14	18.87

	Ador Welding	Esab India	Shivalik Bimetal	Diffusion Engineers	GEE
Shareholder's Funds	563.87	429.38	481.35	405.05	215.01
Minority Interest	0.00	0.00	0.00	-0.09	0.00
Non-Current Liabilities	22.59	24.56	30.91	6.19	29.46
Current Liabilities	251.62	244.93	123.73	98.66	70.99
Total Liabilities	--	698.87	635.98	510.43	320.38

	Ador Welding	Esab India	Shivalik Bimetal	Diffusion Engineers	GEE
Non-Current Assets	229.80	162.03	179.86	176.30	72.88
Current Assets	539.68	525.35	428.88	323.69	173.33
Total Assets	--	698.87	635.98	510.43	320.38
Total Debt*	--	0.00	59.39	28.62	60.96
Net Current Assets	288.06	280.42	305.15	225.04	102.33
Contingent Liabilities	--	24.93	8.61	0.72	14.96

	Ador Welding	Esab India	Shivalik Bimetal	Diffusion Engineers	GEE
Cash From Operating Activities	--	180.69	54.89	22.79	-7.81
Cash Flow from Investing Activities	--	-45.78	-68.41	-40.47	21.50
Cash from Financing Activities	--	-142.56	-0.42	-11.82	-13.25
Net Cash Inflow / Outflow	--	-7.65	-13.95	-29.49	0.44

	Ador Welding	Esab India	Shivalik Bimetal	Diffusion Engineers	GEE
ROCE (%)	--	69.97	26.89	16.27	13.60
ROE (%)	22.47	49.11	23.02	14.00	8.70
ROA (%)	14.79	32.97	17.66	10.29	6.02
EBIT Margin (%)	11.16	17.27	20.68	12.29	8.41
Net Margin (%)	9.29	14.01	16.04	10.93	4.78
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Ador Welding	Esab India	Shivalik Bimetal	Diffusion Engineers	GEE
Revenue Growth (%)	8.58	12.99	18.79	26.45	18.70
EBIT Growth (%)	150.38	20.68	27.78	24.83	725.57
Net Profit Growth (%)	490.13	29.07	25.36	19.09	273.04
EPS Growth (%)	114.41	20.85	29.94	27.07	182.41
Book Value Growth (%)	--	18.86	18.66	9.77	10.54

	Ador Welding	Esab India	Shivalik Bimetal	Diffusion Engineers	GEE
Price / Earnings	23.77	45.85	56.74	27.73	37.89
Price / Book Value	4.82	19.62	11.81	3.68	4.80
Dividend Yield (%)	1.41	1.21	0.38	0.37	0.00
EV/EBITDA	17.84	32.46	42.27	24.14	20.11
Market Cap (₹ Cr)	--	7,625.85	2,239.94	931.91	280.62

	Ador Welding	Esab India	Shivalik Bimetal	Diffusion Engineers	GEE
Debt to Equity	0.00	0.00	0.02	0.00	0.10
Short term debt to equity ratio	--	--	0.09	0.07	0.17
Current Ratio	2.14	2.14	3.47	3.28	2.44
Quick Ratio	1.54	1.57	2.23	2.53	1.18
Interest Coverage	71.23	173.47	28.21	26.34	4.32

	Ador Welding	Esab India	Shivalik Bimetal	Diffusion Engineers	GEE
Debtors to sales (%)	19.43	16.11	25.23	29.39	14.01
Asset Turnover	1.55	2.34	1.08	0.91	1.25
Receivable days	--	56.77	85.37	95.59	48.85
Inventory Days	--	32.07	90.87	63.71	83.73
Payable days	--	83.42	55.07	60.69	33.15
Cash Conversion Cycle	--	5.42	121.17	98.61	99.43

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.